30 Pavilion DrGaithersburgMD20878
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Gaithersburg at 30 Pavilion Dr, Gaithersburg, MD, 20878 earns $245/mo cash flow from $3,977/mo rent with a $2,937/mo payment. Total monthly income totals $3,977/mo, and annual cash flow totals $2,940/yr on $197,400 capital. ROI tracks 21.55% on current figures, and rental yield reads 7.95% at a $599,999 purchase. Equity gained on principal adds $3,872/yr, and 5% annual appreciation supports $165,769 over five years. Five-year ROI reaches 111.64% and total cumulative return in cash sums $220,367. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,977/mo property income instead of your personal income.
Single Family
Built in 1978
6,191 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20878, Gaithersburg, MD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,989 (100%) |
| Owner Occupied HU | 16,942 (65.2%) |
| Renter Occupied HU | 7,976 (30.7%) |
| Vacant Housing Units | 1,071 ( 4.1%) |
| Median Home Value | $773,183 |
| Average Home Value | $802,412 |
Housing Distribution
Address Breakdown
Residential
25,808
Single Family
18,639
Multi-Family
7,169
Businesses
1,096
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sharon Lewin • Samson Properties
Mls Name: Bright MLS
Mls ID: #MDMC2191622